[CJCEN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 84.84%
YoY- 343.84%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 206,706 153,828 116,140 116,905 91,876 81,392 64,872 21.29%
PBT 26,994 16,942 17,288 15,843 5,051 1,149 3,459 40.81%
Tax -4,859 -2,626 -2,317 -1,478 -1,894 -488 -1,863 17.31%
NP 22,135 14,316 14,971 14,365 3,157 661 1,596 54.97%
-
NP to SH 22,213 14,294 15,405 14,780 3,330 889 1,596 55.06%
-
Tax Rate 18.00% 15.50% 13.40% 9.33% 37.50% 42.47% 53.86% -
Total Cost 184,571 139,512 101,169 102,540 88,719 80,731 63,276 19.52%
-
Net Worth 169,468 137,194 126,438 102,130 88,765 79,703 73,290 14.98%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,959 1,491 5,467 2,540 - - - -
Div Payout % 17.83% 10.43% 35.49% 17.19% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 169,468 137,194 126,438 102,130 88,765 79,703 73,290 14.98%
NOSH 79,190 74,562 68,345 50,811 51,309 51,091 48,217 8.61%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.71% 9.31% 12.89% 12.29% 3.44% 0.81% 2.46% -
ROE 13.11% 10.42% 12.18% 14.47% 3.75% 1.12% 2.18% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 261.02 206.31 169.93 230.08 179.06 159.30 134.54 11.67%
EPS 28.05 19.17 22.54 29.09 6.49 1.74 3.31 42.76%
DPS 5.00 2.00 8.00 5.00 0.00 0.00 0.00 -
NAPS 2.14 1.84 1.85 2.01 1.73 1.56 1.52 5.86%
Adjusted Per Share Value based on latest NOSH - 50,823
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.79 25.89 19.54 19.67 15.46 13.70 10.92 21.29%
EPS 3.74 2.41 2.59 2.49 0.56 0.15 0.27 54.94%
DPS 0.67 0.25 0.92 0.43 0.00 0.00 0.00 -
NAPS 0.2852 0.2309 0.2128 0.1719 0.1494 0.1341 0.1233 14.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.62 1.51 1.09 2.40 0.62 0.69 0.99 -
P/RPS 0.62 0.73 0.64 1.04 0.35 0.43 0.74 -2.90%
P/EPS 5.78 7.88 4.84 8.25 9.55 39.66 29.91 -23.95%
EY 17.31 12.70 20.68 12.12 10.47 2.52 3.34 31.53%
DY 3.09 1.32 7.34 2.08 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.59 1.19 0.36 0.44 0.65 2.63%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 19/11/09 27/11/08 29/11/07 28/11/06 24/11/05 25/11/04 -
Price 1.75 1.96 0.75 2.26 0.80 0.63 1.06 -
P/RPS 0.67 0.95 0.44 0.98 0.45 0.40 0.79 -2.70%
P/EPS 6.24 10.22 3.33 7.77 12.33 36.21 32.02 -23.84%
EY 16.03 9.78 30.05 12.87 8.11 2.76 3.12 31.34%
DY 2.86 1.02 10.67 2.21 0.00 0.00 0.00 -
P/NAPS 0.82 1.07 0.41 1.12 0.46 0.40 0.70 2.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment